View
225
Download
0
Category
Preview:
Citation preview
8/11/2019 Afsav Word
1/15
Profit loss account
(Rs crore)
Mar ' 14 Mar ' 13 Mar ' 12 Mar ' 11 Mar ' 10
Income
Operatingincome 2,385.94 2,150.04 3,491.32 2,916.08 2,307.08
Expenses
Materialconsumed - - - - -
Manufacturingexpenses 677.41 341.75 956.55 848.68 889.25
Personnelexpenses 108.48 118.55 127.12 89.9 90.5
Sellingexpenses - - - 53.71 56.92
Adminstrative
expenses 366.55 300.24 297.68 143.99 225.45
Expensescapitalised - - - - -
Cost of sales 1,152.44 760.53 1,381.34 1,136.27 1,262.13
Operatingprofit 1,233.50 1,389.50 2,109.98 1,779.81 1,044.95
Otherrecurringincome 1,439.94 1,154.80 1,091.34 1,130.06 896.76
AdjustedPBDIT 2,673.44 2,544.31 3,201.33 2,909.87 1,941.72
Financialexpenses 1,666.81 1,709.89 1,553.78 1,286.70 847.24
Depreciation 77.98 141.89 139.84 129.77 126.05
Other writeoffs - - - 50.4 41.47
Adjusted PBT 928.65 692.53 1,507.71 1,443.00 926.96
Tax charges 0.06 188.2 465.47 309.05 175.71
Adjusted PAT 928.59 504.33 1,042.24 1,133.95 751.24
Non recurringitems -390.16 - - 105.45 11.8
8/11/2019 Afsav Word
2/15
Other noncashadjustments -11.59 -2.76 -0.45 30.16 2.01
Reported netprofit 526.84 501.56 1,041.79 1,269.56 765.06
Earnigsbeforeappropriation 3,395.61 3,335.40 3,862.81 4,033.49 3,441.30
Equitydividend 356.29 295.45 284.57 339.51 339.48
Preferencedividend - - - - -
Dividend tax - 60.49 55.1 - 11.38
Retainedearnings 3,039.32 2,979.46 3,523.13 3,693.97 3,090.44
8/11/2019 Afsav Word
3/15
Balance sheet
(Rs crore)
Mar ' 14 Mar ' 13 Mar ' 12 Mar ' 11 Mar ' 10
Sources of funds
Owner's fund
Equity sharecapital 356.29 339.74 339.68 339.51 339.48
Share applicationmoney 0.02 - - - -
Preference sharecapital - - - - -
Reserves &surplus 16,287.23 14,274.46 14,156.88 13,470.98 12,490.53
Loan funds
Secured loans 9,622.51 10,785.98 11,844.67 14,700.70 11,590.19
Unsecured loans 40.61 315.05 130.45 358.85 1,047.67
Total 26,306.66 25,715.23 26,471.68 28,870.03 25,467.86
Uses of funds
Fixed assets
Gross block 1,778.65 2,667.55 2,481.27 2,143.37 2,002.85
Less : revaluationreserve - - - - -
Less :accumulateddepreciation 174.57 640.48 511.97 400.27 273.84
Net block 1,604.07 2,027.07 1,969.31 1,743.10 1,729.02
Capital work-in-progress 1,805.42 2,542.55 2,196.95 2,199.25 1,718.51
Investments 7,460.71 6,876.55 7,046.65 7,037.24 6,558.88
Net current assets
Current assets,loans & advances 26,705.13 25,510.33 24,855.10 24,251.81 18,944.48
8/11/2019 Afsav Word
4/15
Less : currentliabilities &provisions 11,268.68 11,241.27 9,596.33 6,361.36 3,483.03
Total net currentassets 15,436.45 14,269.06 15,258.77 17,890.45 15,461.45
Miscellaneousexpenses notwritten - - - - -
Total 26,306.66 25,715.23 26,471.68 28,870.03 25,467.86
Notes:
Book value of
unquotedinvestments 7,460.71 6,691.13 7,046.65 7,037.24 6,558.88
Market value ofquotedinvestments - - - - -
Contingentliabilities 11,337.81 10,887.85 12,730.36 10,141.63 7,423.38
Number of equity
sharesoutstanding(Lacs) 17814.51 16987.19 16983.86 16975.72 16973.91
8/11/2019 Afsav Word
5/15
Cash flow Statement(Rscrore)
Mar ' 14 Mar ' 13 Mar ' 12 Mar ' 11 Mar ' 10
Profitbefore
tax 538.49 692.53 1,507.71 1,555.21 943.09
Netcashflow-operatingactivity 1,616.89 -74 419.15 1,515.13 395.24
Net cashused ininvestingactivity 883.1 2,756.93 1,158.71
-1,949.99
-2,420.00
Netcashused infin.activity
-2,355.03
-2,723.40
-1,354.43 419 1,434.95
Netinc/dec incash andequivlnt 144.96 -40.48 223.44 -15.86 -589.8
Cashandequivalntbegin ofyear 314.84 355.32 131.84 169.6 759.4
Cashandequivalntend of
year 459.8 314.84 355.28 153.74 169.6
8/11/2019 Afsav Word
6/15
DCF methodDLF (Rs. In Cr.)
Mar '14 Mar '13 Mar '12
cash fromoperations 1616.89 -74.00 419.15 cash frominvestments 883.10 2756.93 1158.71
Free cash flow 733.79 -2830.93 -739.56 discount rate(1.174)t 1.90 1.62 1.38
PV of FCF 386.28 -1749.54 -536.58
total PV to 2013-14
CV 4731.82
PV of CV
Enterprise Value
Book Value of netdebt
value of equity
Shares outstanding
value per share
ke=Rf + Beta (Rm-Rf)
Rf= 8.52%
beta of sector 1.37
Rm= 15%
ke= 17.40%
ke 0.174
growth using CAGR (FCF)
-0.321635086
growth using CAGR (Cash fromoperations)
0.01638359
CV 4731.82
Mar ' 14 Mar ' 13 Mar ' 12 Mar ' 11 Mar ' 10
8/11/2019 Afsav Word
7/15
EBIT 2,385.94 2,150.04 3,491.32 2,916.08 2,307.08
Tax Rate 0.30 0.30 0.30 0.30 0.30
(1-tax) 0.70 0.70 0.70 0.70 0.70
EBIT*(1-tax) 1,670.16 1,505.03 2,443.92 2,041.26 1,614.96
Add: Depreciation 77.98 141.89 139.84 129.77 126.05
1,748.14 1,646.92 2,583.76 2,171.03 1,741.01
Less: Capex 9,493.00 13,193.00 5,758.00 134,109.90
-7,744.86 -11,546.08 -3,174.24 -131,938.87 1,741.01
Working Capital 15,436.45 14,269.06 15,258.77 17,890.45 15,461.45
Less: Change in WC 1,167.39 -989.71 -2,631.68 2,429.00
FCF -8,912.25 -10,556.37 -542.56 -134,367.87 1,741.01discount rate(1.174)t 1.90 1.62 1.38 1.17
PV of FCF -4,691.54 -6,523.95 -393.65 -114,453.04
CV -153,856.93
PV Of CV -80,992.48
Enterprise value -207,054.65Book Value of netdebt 144.30
value of equity -207,198.95
Shares outstanding 1,697,390,890.00
value per share -1,220.69
Growth 0.10972
8/11/2019 Afsav Word
8/15
DDM Method
DLF
(Rs. In
Cr.)
Mar '14 Mar '13 Mar '12 Mar '11 Mar '10
Dividend per share 2 2 2 2 2
discount rate
(1.174)t 1.90 1.62 1.38 1.17
Dividend growth
rate 0.00 0.00 0.00 0.00
PV 1.05 1.24 1.45 1.70
Total PV 5.44
CV 11.49
PV of CV 6.05
Vo 11.49
ke=Rf + Beta (Rm-Rf)
Rf= 8.52%
beta of
sector 1.37
Rm= 15%
ke= 17.40%
ke 0.174
growth using CAGR (FCF)
0
8/11/2019 Afsav Word
9/15
AEG Method
Mar '14 Mar '13 Mar '12 Mar '11 Mar '10
EPS 2.96 2.95 6.13 7.48 4.51
DPS 2.00 2.00 2.00 2.00 2.00
Actual Earning 4.96 4.95 8.13 9.48 6.51
Normal Earnings (NE) 5.81 9.54 11.13 7.64
Cum dividend earnings
(CDE) 5.31 5.30 8.48 9.83
AEG -0.50 -4.25 -2.65 2.19
discount rate (1.174)t 1.90 1.62 1.38 1.17
PV of AEG -0.26 -2.62 -1.92 1.86
Total PV of AEG -2.95
CV -2.93
PV of CV -1.54
Total Earnings to
Capitalise -4.49
ke 0.174
growth (CDE) final
year
0.001888
8/11/2019 Afsav Word
10/15
Residual Earning method
DLF
Mar' 10 Mar' 11 Mar' 12 Mar' 13 Mar' 14 Mar'15 Mar'16 Ma
EPS 4.51 7.48 6.13 2.95 2.96 2.92 2.88
DPS 2.00 2.00 2.00 2.00 2.00 2.00 2.00
BPS 75.59 81.07 85.20 86.15 87.11 88.03 88.91 8
G in EPS (note 1) 0.66 -0.18 -0.52 -0.51 -0.50 -0.50
Growth in BV 0.07 0.05 0.01 0.01 0.01 0.01 0.01
RE -5.67 -7.98 -11.87 -12.03 -12.24 -12.44 -1
G in RE 0.41 0.49 0.01 0.02 0.02 0.02
CV of RE -8
PV of CV -28.29
ROCE 0.10 0.08 0.03 0.03 0.03 0.03
PV factor
@17.40% 0.85 0.73 0.62 0.53 0.45 0.38
PV of RE -4.83 -5.79 -7.34 -6.33 -5.49 -4.75
Total of PV of RE -24.29
Value of Equity 23.01
Note 1 :We took Growth of EPS to forcast EPS for future year
Note 2 : Growth of book value is used for calculating continuing value of RE
Average G in EPS -0.01357
Average G in BV 0.025108
INTERPRETATION:
Few assumptions were taken into consideration for calculating the value of enterprise for DLF
The cost of equity was derived using CAPM model which states Rf + Beta( Rm - Rf). Risk free rate of return
considered using return on government bonds in India i.e. 8.52% Beta factor of real estate industry is given
1.37 and current market return by an investor was analyzed or expected to be 15% as a study declared by
group. Thus , Ke value is 17.4%
ke=Rf + Beta (Rm-Rf)
Rf= 8.52%
beta of sector 1.37
Rm= 15%
ke= 17.40%
ke 0.174
8/11/2019 Afsav Word
11/15
DLF INFRASTRUCTURE
Price multiple method
Value
ofequity
(in lakhs)
year EPS Net sales Mar cap shareholderfund
Book
value net income
2010 4.50 32204300000.00 7650588000.00 3394781780.00 2.00 7650588000.
2011 7.46 41587500000.00 12695793000.00 3395143588.00 2.00 12695793000
2012 6.12 45826658000.00 10417930000.00 3396771438.00 2.00 10417930000
2013 2.95 33048089000.00 5166714000.00 3397438014.00 2.00 5166714000.
2014 2.96 38258788000.00 38258788000.00 3397438014.00 2.00 5268417000.
no. of shares
outsatanding mps
P/E
ratio
P/BV
ratio
P/S
ratio
1697390890.00 4.51 1.00 2.25 0.24
1697571794.00 7.48 1.00 3.74 0.31
1698385719.00 6.13 1.00 3.07 0.23
1698719007.00 3.04 1.03 1.52 0.16
1698719007.00 3.10 1.05 1.55 1.00
Average= 4.85 1.02 2.43 0.39
DLF multiples DLF valuation
sales 38258788000.00 0.39 14920927320.00
earnings 5268417000.00 1.02 5373785340.00
BV 3397438014.00 2.43 8255774374.02
Average
Valuation 9516829011.34
No. of
shareholder 1698719007.00
value of equity 5.60235623
The date is used from the balancesheet of the company
8/11/2019 Afsav Word
12/15
DLF
Previous
Years
Cash Flow
-------------------in Rs. Cr. -------------------
Mar '14 Mar '13 Mar '12 Mar '11 Mar '10
12 mths 12 mths 12 mths 12 mths 12 mths
Net Profit Before Tax 538.49 692.53 1507.71 1555.21 943.09
Net Cash From OperatingActivities 1616.89 -74 419.15 1515.13 395.24
Net Cash (used in)/from
883.1 2756.93 1158.71 -1949.99 -2420Investing Activities
Net Cash (used in)/fromFinancing Activities -2355.03 -2723.4 -1354.43 419 1434.95
Net (decrease)/increase InCash and Cash Equivalents 144.96 -40.48 223.44 -15.86 -589.8
Opening Cash & CashEquivalents 314.84 355.32 131.84 169.6 759.4
Closing Cash & CashEquivalents 459.8 314.84 355.28 153.74 169.6
Consolidated Balance Sheet
-------------------in Rs. Cr. -------------------
Mar '14 Mar '13 Mar '12 Mar '11 Mar '10
12 mths 12 mths 12 mths 12 mths 12 mths
Sources Of Funds
Total Share Capital 2,155.49 2,138.94 2,138.88 2,149.78 6,259.34
8/11/2019 Afsav Word
13/15
Equity Share Capital 356.29 339.74 339.68 339.51 339.48
Share Application Money 0.02 0 0 0 0
Preference Share Capital 1,799.20 1,799.20 1,799.20 1,810.26 5,919.86
Init. Contribution Settler 0 0 0 0 0
Preference Share Application
Money 0 0 0 0 0Employee Stock Opiton 0 0 0 0 0
Reserves 27,038.58 25,388.75 25,097.04 24,182.32 24,154.39
Revaluation Reserves 0 0 0 0 18.99
Networth 29,194.09 27,527.69 27,235.92 26,332.10 30,432.72
Secured Loans 15,639.46 17,836.29 19,036.42 19,938.08 19,301.59
Unsecured Loans 943.85 1,240.96 1,186.49 1,714.08 2,375.06
Total Debt 16,583.31 19,077.25 20,222.91 21,652.16 21,676.65
Minority Interest 202.29 402.02 420.66 575.2 627.78
Policy Holders Funds 0 0 0 0 0
Group Share in Joint Venture 0 0 0 0 0Total Liabilities 45,979.69 47,006.96 47,879.49 48,559.46 52,737.15
Mar '14 Mar '13 Mar '12 Mar '11 Mar '10
12 mths 12 mths 12 mths 12 mths 12 mths
Application Of Funds
Gross Block 21,738.95 22,977.02 22,889.61 21,191.18 19,152.45
Less: Accum. Depreciation 2,904.32 3,128.43 2,550.78 1,935.02 1,326.46
Net Block 18,834.63 19,848.59 20,338.83 19,256.16 17,825.99
Capital Work in Progress 5,978.69 7,834.32 8,992.81 10,234.44 11,128.82
Investments 891.23 1,333.71 1,126.76 995.77 5,505.20
Inventories 18,488.62 17,645.53 16,175.57 15,038.76 12,480.59
Sundry Debtors 1,561.23 1,653.25 1,765.91 1,565.97 1,618.96
Cash and Bank Balance 2,442.03 1,844.14 1,506.23 1,321.78 670.72
Total Current Assets 22,491.88 21,142.92 19,447.71 17,926.51 14,770.27
Loans and Advances 16,305.92 14,467.24 13,483.32 12,404.85 12,531.61
Fixed Deposits 0 0 0 0 257.51
Total CA, Loans & Advances 38,797.80 35,610.16 32,931.03 30,331.36 27,559.39
Deffered Credit 0 0 0 0 0
Current Liabilities 17,940.86 16,887.09 14,706.79 11,563.29 5,142.10
Provisions 581.79 732.71 803.17 694.95 4,140.16
Total CL & Provisions 18,522.65 17,619.80 15,509.96 12,258.24 9,282.26
Net Current Assets 20,275.15 17,990.36 17,421.07 18,073.12 18,277.13
Minority Interest 0 0 0 0 0
Group Share in Joint Venture 0 0 0 0 0
Miscellaneous Expenses 0 0 0 0 0
8/11/2019 Afsav Word
14/15
Total Assets 45,979.70 47,006.98 47,879.47 48,559.49 52,737.14
Contingent Liabilities 12,379.20 10,326.26 11,432.17 3,070.08 7,027.16
Book Value (Rs) 153.78 151.46 149.77 144.45 144.3
Capital Structure (DLF)Period Instrument Authorized
CapitalIssuedCapital
- P A I D U P -
From To (Rs. cr) (Rs. cr) Shares(nos)
FaceValue
Capit
2012 2013 EquityShare 499.5 341.28 1.7E+09 2 339.7
2011 2012EquityShare 499.5 341.25 1.7E+09 2 339.6
2010 2011EquityShare 499.5 341.01 1.7E+09 2 339.5
2009 2010EquityShare 499.5 341.01 1.7E+09 2 339.4
2008 2009EquityShare 499.5 340.97 1.7E+09 2 340.9
2007 2008EquityShare 499.5 340.97 1.7E+09 2 340.9
2006 2007EquityShare 499.5 305.88 1.53E+09 2 305.8
2005 2006EquityShare 39.5 37.88 37767997 10 37.7
2004 2005EquityShare 4.5 3.62 3508007 10 3.5
2003 2004EquityShare 4.5 3.62 3508007 10 3.5
2002 2003EquityShare 4.5 3.62 3508007 10 3.5
2001 2002EquityShare 4.5 3.62 3508007 10 3.5
1999 2001EquityShare 4.5 3.62 3508007 10 3.5
1997 1999EquityShare 4.5 3.62 3508007 10 3.5
Reported EPS (Rs) 2.96 2.95 6.13 7.48 4.51
Dividend per share 2 2 2 2 2
8/11/2019 Afsav Word
15/15
Recommended